| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
12.67 M |
12.55 M |
7.47 M |
4.37 M |
2.76 M |
| Depreciation & Depletion |
8.73 M |
7.29 M |
5.30 M |
4.00 M |
2.70 M |
| Amortization of Intangible Assets |
3.94 M |
5.26 M |
2.17 M |
366,840.00 |
54,084.00 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
— |
— |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
104.11 M |
5.19 M |
2.76 M |
4.36 M |
278,957.00 |
| Funds from Operations |
28.66 M |
23.26 M |
20.96 M |
21.42 M |
11.30 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
24.41 M |
-17.25 M |
-5.14 M |
-8.97 M |
-4.86 M |
| Incline (Decline) in Receivables |
8.23 M |
-2.18 M |
-15.98 M |
-9.07 M |
2.02 M |
| Incline (Decline) in Inventories |
5.43 M |
-15.14 M |
-1.98 M |
-94,145.00 |
-4.00 M |
| Incline (Decline) in Accounts Payable |
-987,000.00 |
-640,458.00 |
4.21 M |
1.53 M |
2.43 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
8.20 M |
1.78 M |
8.70 M |
2.27 M |
-1.14 M |
| Incline (Decline) in Other Assets or Liabilties |
3.54 M |
-1.08 M |
-94,781.00 |
-3.60 M |
-4.17 M |
| Net Cash Flow/Operating Activities |
53.06 M |
6.00 M |
15.81 M |
12.45 M |
6.44 M |
| Additions to Other Assets |
46,000.00 |
116,006.00 |
107,973.00 |
70,834.00 |
84,266.00 |
| Net Assets from Acquisitions |
0.00 |
107,493.00 |
103.34 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
1.54 M |
| Disposal of Fixed Assets |
30,000.00 |
13,280.00 |
10,615.00 |
31,116.00 |
394,375.00 |
| Other Uses - Investing |
0.00 |
0.00 |
-1.00 M |
-29,812.00 |
-22.67 M |
| Other Sources - Investing |
0.00 |
0.00 |
1.00 M |
29,812.00 |
22.67 M |
| Net Cash Flow - Investing |
9.45 M |
14.16 M |
118.10 M |
15.60 M |
-16.10 M |
| Proceeds from Stock Options |
1.31 M |
2.23 M |
7.35 M |
1.73 M |
980,981.00 |
| Other Proceeds from Sale/Issues of Stock |
32.05 M |
-651,130.00 |
-4.61 M |
24.38 M |
-654,843.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
6.40 M |
23.95 M |
0.00 |
| Long Term Borrowings |
22.58 M |
32.42 M |
124.68 M |
0.00 |
18.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
64.41 M |
28.15 M |
17.29 M |
1.59 M |
42.29 M |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
318,000.00 |
2.60 M |
1.87 M |
0.00 |
0.00 |
| Other Uses - Financing |
318,000.00 |
2.60 M |
1.87 M |
-764,529.00 |
0.00 |
| Net Cash Flow - Financing |
-8.15 M |
8.45 M |
105.62 M |
-196,678.00 |
-23.97 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |